Have any thoughts about
E ON SE?
Write Note

Relative Value

The Relative Value of one EOAN stock under the Base Case scenario is 29.43 EUR. Compared to the current market price of 11.99 EUR, E ON SE is Undervalued by 59%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EOAN Relative Value
Base Case
29.43 EUR
Undervaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
82
Median 3Y
0.3
Median 5Y
0.4
Industry
1.6
Forward
0.3
vs History
23
vs Industry
18
Median 3Y
14.4
Median 5Y
15.1
Industry
15.1
Forward
10.6
vs History
26
vs Industry
49
Median 3Y
5.4
Median 5Y
5.3
Industry
7
vs History
0
vs Industry
5
Median 3Y
11.1
Median 5Y
12.2
Industry
13.9
vs History
50
vs Industry
25
Median 3Y
2
Median 5Y
2.2
Industry
1.4
vs History
41
vs Industry
80
Median 3Y
0.5
Median 5Y
0.7
Industry
2.7
Forward
0.6
vs History
50
vs Industry
81
Median 3Y
2
Median 5Y
3.2
Industry
7.5
vs History
36
vs Industry
44
Median 3Y
9.9
Median 5Y
9.9
Industry
10.3
Forward
6.4
vs History
19
vs Industry
10
Median 3Y
10
Median 5Y
24.2
Industry
14.6
Forward
9.9
vs History
26
vs Industry
43
Median 3Y
9.8
Median 5Y
10.1
Industry
11.1
vs History
vs Industry
Median 3Y
8.1
Median 5Y
8.4
Industry
16.8
vs History
1
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

EOAN Competitors Multiples
E ON SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
UK
National Grid PLC
LSE:NG
45.7B GBP 2.3 19.9 10.4 14.1
US
Sempra Energy
NYSE:SRE
54.8B USD 4.2 18.9 17.5 33.7
US
Dominion Energy Inc
NYSE:D
44.7B USD 3.1 19.1 12.5 21.4
US
Sempra
VSE:SREN
42.1B EUR 3.4 15.2 15.4 29.5
US
Public Service Enterprise Group Inc
NYSE:PEG
42.2B USD 4 20.7 15.5 23.7
FR
Engie SA
PAR:ENGI
36.3B EUR 0.5 7.3 4.1 7.3
US
Consolidated Edison Inc
NYSE:ED
30.9B USD 2.1 16.7 11.7 21.1
DE
E.ON SE
XETRA:EOAN
29.1B EUR 0.4 16.2 6.6 13.1
US
WEC Energy Group Inc
NYSE:WEC
29.7B USD 3.5 23 14.5 24.6
US
DTE Energy Co
NYSE:DTE
24.7B USD 2 16.2 11.3 20
P/E Multiple
Earnings Growth P/E to Growth
DE
E ON SE
MIL:EOAN
Average P/E: 18.2
26.7
453%
0.1
UK
National Grid PLC
LSE:NG
19.9
80%
0.3
US
Sempra Energy
NYSE:SRE
18.9
18%
1.1
US
Dominion Energy Inc
NYSE:D
19.1
61%
0.3
US
S
Sempra
VSE:SREN
15.2
18%
0.9
US
Public Service Enterprise Group Inc
NYSE:PEG
20.7
-15%
N/A
FR
Engie SA
PAR:ENGI
7.3
93%
0.1
US
Consolidated Edison Inc
NYSE:ED
16.7
-14%
N/A
DE
E.ON SE
XETRA:EOAN
16.2
460%
0
US
WEC Energy Group Inc
NYSE:WEC
23
34%
0.7
US
DTE Energy Co
NYSE:DTE
16.2
16%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
E ON SE
MIL:EOAN
Average EV/EBITDA: 11.8
9.9
-55%
N/A
UK
National Grid PLC
LSE:NG
10.4
17%
0.6
US
Sempra Energy
NYSE:SRE
17.5
17%
1
US
Dominion Energy Inc
NYSE:D
12.5
29%
0.4
US
S
Sempra
VSE:SREN
15.4
17%
0.9
US
Public Service Enterprise Group Inc
NYSE:PEG
15.5
-1%
N/A
FR
Engie SA
PAR:ENGI
4.1
-38%
N/A
US
Consolidated Edison Inc
NYSE:ED
11.7
39%
0.3
DE
E.ON SE
XETRA:EOAN
6.6
-55%
N/A
US
WEC Energy Group Inc
NYSE:WEC
14.5
34%
0.4
US
DTE Energy Co
NYSE:DTE
11.3
18%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
E ON SE
MIL:EOAN
Average EV/EBIT: 22.1
35.4
-66%
N/A
UK
National Grid PLC
LSE:NG
14.1
10%
1.4
US
Sempra Energy
NYSE:SRE
33.7
19%
1.7
US
Dominion Energy Inc
NYSE:D
21.4
50%
0.4
US
S
Sempra
VSE:SREN
29.5
19%
1.5
US
Public Service Enterprise Group Inc
NYSE:PEG
23.7
-5%
N/A
FR
Engie SA
PAR:ENGI
7.3
-24%
N/A
US
Consolidated Edison Inc
NYSE:ED
21.1
60%
0.4
DE
E.ON SE
XETRA:EOAN
13.1
-66%
N/A
US
WEC Energy Group Inc
NYSE:WEC
24.6
41%
0.6
US
DTE Energy Co
NYSE:DTE
20
23%
0.9

See Also

Discover More
Back to Top